Withheld
$66,383
"The Phone Code for this property is 53833. Please quote this number when phoning or texting. Newly renovated, high set 3 bedroom home, one bathroom upstairs, a second toilet downstairs as well as a rumpus and utility room. Double garage. Side access. Back deck and front verandah. Undercover BBQ area. Huge Macadamia and Mulberry trees in the backyard. Fully fenced. Open house Saturday and Sunday 11am to 12pm or by appointment. Disclaimer Whilst every care has been taken to verify the accuracy of the details in this advertisement, For Sale By Owner forsalebyowner.com.au Pty Ltd cannot guarantee its correctness. Prospective buyers or tenants need to take such action as is necessary, to satisfy themselves of any pertinent matters."
3.6%
66.1%
$623K
4.5%
-$795,000
-$36,384
-
-
-26.8%
-
Asking Price
$825,000
Estimated Purchase Price
$795,000
Stamp Duty
$28,800
Transfer Fee
$2,836
Conveyancing
$1,665
Deposit (10%)
$79,500
Reg. Mortgage
$224
LMI Premium
$22,449
Renovation Costs
-
Total Cash/Equity Required
$136,024
Assumptions
Year 1
Year 10
Rent Received
+4.0% PA
-
-
Property Management
+7.7% PA
-
-
Rates
+3.0% PA
$1,103
$1,439
Water
+3.0% PA
$1,401
$1,828
Insurance
+3.0% PA
$1,250
$1,631
Repairs & Maintenance
+3.0% PA
$1,000
$1,305
Net Operating Income
-$4,754
-$6,203
Interest Repayments
$47,223
$47,223
Net Cashflow Before Tax
-$51,977
-$53,426
Depreciation
-
-
Tax Offset
-$15,593
-$16,028
Net Cashflow After Tax
-$36,384
-$37,398
Assumptions
Year 1
Year 10
Property Value
6.8%
-
-
Loan Balance
I.O
$715,500
$715,500
-$715,500
-$715,500
Did you know you need to engage a conveyancer when buying a property?
Request a free contract reviewBelow are some similar properties in the area you may be interested in.
Location, Location, Location. Selecting an investment location set to grow, gentrify and prosper can set our investments up for success. So how do we find these High Performance locations across Australia? Property Investment is a science. Our Data Scientists have analyzed the most important factors that help identify when an area is set up for strong investment opportunities.
2021 Population
Suburbs
Health Care and Social Assistance - 15.0%
Retail Trade - 14.0%
Education and Training - 11.0%
Construction - 10.0%
Others - 50.0%
Average Income
Average Population
projected
for 2024 to 2026
Sales Price Growth (% Change)
Average Rental Yield
Average Vacancy Rate
Average Days of Supply
Sold Price
Asking Price